Upload
others
View
3
Download
0
Embed Size (px)
Citation preview
Q4 2019 earnings callFebruary 11, 2020
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements. 2
Important note to investors
This presentation contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 regarding Dominion Energy. The statements relate to, among other things, expectations, estimates and projections concerning the business and operations of Dominion Energy. We have used the words "anticipate", "believe", "could", "estimate", "expect", "intend", "may", "plan", “outlook”, "predict", "project", “should”, “strategy”, “target”, "will“, “potential” and similar terms and phrases to identify forward-looking statements in this presentation. As outlined in our SEC filings, factors that could cause actual results to differ include, but are not limited to: unusual weather conditions and their effect on energy sales to customers and energy commodity prices; extreme weather events and other natural disasters; federal, state and local legislative and regulatory developments; changes to federal, state and local environmental laws and regulations, including proposed carbon regulations; cost of environmental compliance; changes in enforcement practices of regulators relating to environmental standards and litigation exposure for remedial activities; capital market conditions, including the availability of credit and the ability to obtain financing on reasonable terms; fluctuations in interest rates; changes in rating agency requirements or credit ratings and their effect on availability and cost of capital; impacts of acquisitions, divestitures, transfers of assets by Dominion Energy to joint ventures, and retirements of assets based on asset portfolio reviews; receipt of approvals for, and timing of, closing dates for acquisitions and divestitures; changes in demand for Dominion Energy’s services; additional competition in Dominion Energy’s industries; changes to regulated rates collected by Dominion Energy; changes in operating, maintenance and construction costs; timing and receipt of regulatory approvals necessary for planned construction or expansion projects and compliance with conditions associated with such regulatory approvals; adverse outcomes in litigation matters or regulatory proceedings; and the inability to complete planned construction projects within time frames initially anticipated. Other risk factors are detailed from time to time in Dominion Energy’s quarterly reports on Form 10-Q and most recent annual report on Form 10-K filed with the Securities and Exchange Commission.
The information in this presentation was prepared as of February 11, 2020. Dominion Energy undertakes no obligation to update any forward-looking information statement to reflect developments after the statement is made. Projections or forecasts shown in this document are based on the assumptions listed in this document and are subject to change at any time. In addition, certain information presented in this document incorporates planned capital expenditures reviewed and endorsed by Dominion Energy’s Board of Directors. Actual capital expenditures may be subject to regulatory and/or Board of Directors’ approval and may vary from these estimates.
This presentation shall not constitute an offer to sell or the solicitation of an offer to buy securities. Any offers, solicitations or offers to buy, or any sales of securities will be made in accordance with the requirements of the Securities Act of 1933, as amended. This presentation has been prepared primarily for security analysts and investors in the hope that it will serve as a convenient and useful reference document. The format of this document may change in the future as we continue to try to meet the needs of security analysts and investors. This document is not intended for use in connection with any sale, offer to sell, or solicitation of any offer to buy securities.
This presentation includes various non-GAAP financial measures. Please see the fourth quarter 2019 Dominion Energy earnings release kit for a reconciliation to GAAP. Please continue to regularly check Dominion Energy’s website at www.dominionenergy.com/investors.
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Operating earnings per shareActual versus guidance ($ per share)
3
$1.10
Actual¹ Weathernormal²
Guidance¹
¹ See pages 7, 8, 20, 21, and 24 of the fourth quarter 2019 Earnings Release Kit for supporting information and a reconciliation to GAAP. ² See appendix page 42 for detailed weather impact ³ 2018 weather normalized operating EPS of $4.00
Full-year 2019
Actual¹ Weathernormal²
Guidance¹
$4.24
Fourth quarter 2019
$1.18 $1.18$1.25
$4.22$4.30
$4.15
+5.5%Increase vs 20183
Favorable weather impact on utility earnings: <$0.01
Favorable weather impact on utility earnings: $0.02
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
GuidanceOperating earnings and dividends per share
4
$4.25
2019 weather normal¹ 2020 guidance
$4.22
$4.60
¹ See appendix page 42 for detailed weather impact ² Subject to Board approval
Drivers vs. 2019Regulated investmentLower interest expenseMillstone: Full-year PPALower nuclear D&ACove Point minority interestShare dilutionMillstone: Double outageMillstone: Lower capacity pricing
▪ Q1 2020 operating EPS guidance: $1.05—$1.25
▪ 2020+ annual operating EPS growth per year: 5%+
▪ Dividends per share growth: 2.5% per year²
+5%to
midpoint
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Gas Transmission & Storage
UTCO
WY OH
GASC
NCVA
PA
NY
WV
Gas pipelines & storage, LNG
import/export, RNG
Summary
5
States of operation
2020E operating earnings
contribution¹
Description
Dominion EnergyVirginia
Contracted Generation
Gas Distribution
VA
NC
OH
UT
WYWV
NC
ID
CT
MD
~45% ~15%~25% ~5%
CTUT
CA IN
Southeast U.S.
Electric distribution,
transmission & generation
Gas distribution
Millstone and long-term
contracted solar
Dominion EnergySouth Carolina
~10%
Electric distribution, transmission,
generation & gas distribution
SC
Updated operating segments
¹ Based on the midpoint of 2020 guidance; excludes Corporate and Other & Eliminations
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Gas Transmission & Storage
Operating income guidance and drivers
6
2018A
2019A
2020E
2018A—2020ECAGR2
Select operating
income drivers
Year(s) impacted
Dominion EnergyVirginia
Contracted Generation
Gas DistributionDominion Energy
South Carolina
Updated segment-level disclosure
¹ Not shown: Corporate and Other & Eliminations ² Measured to the midpoint of 2020 guidance 3 Gas Distribution CAGR adjusted to exclude addition of PSNC in 2019; inclusive of PSNC, CAGR would be 21.4%
$1,870—$2,010
$1,596
$1,786
$940—$1,015
$844
$934
$373
$488
$535—$565
$430
$460—$490
$276
$205—$235
$245
10.3% 7.6% 9.9%3 (5.2%)
Regulated investment (2019/2020)
Regulated investment (2019/2020)
Full-year Cove Point export(2019)
Sale of Blue Racer (2019)
Cove Point equity recap (2020)
Regulated investment (2019/2020)
Addition of PSNC (2019)
Sale of Fairless and Manchester (2019)
Full-year Millstone PPA (2020)
Millstone double outage + capacity pricing (2020)
N/A
Help Hurt
Op
era
tin
g e
arn
ings
($
M)
Regulated investment (2019/2020)
SCE&G merger(2019)
O&M(2020)
N/A
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Updated segment-level disclosureOperating earnings per share guidance
7
¹ Not shown: Corporate and Other & Eliminations; assumes pro-rata allocation to segments based on operating EPS contribution
Dominion Energy Virginia
Gas Transmission & Storage
Gas Distribution
Dominion Energy South Carolina
Contracted Generation
Corporate and Other & Elims
Consolidated total
2020E guidance
$2.22—$2.40
$1.12—$1.21
$0.64—$0.67
$0.55—$0.58
$0.24—$0.28
($0.52)—($0.54)
$4.25—$4.60
Dominion Energy Virginia
47%
Gas Distribution13%
Dominion Energy South Carolina
11%
2020E: $4.25—$4.60
State regulated:~70%
Contracted Generation
5%
Gas Transmission & Storage
24%
2020E contribution by segment¹
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Gas Transmission
& Storage
Capital structure summary
8
Dominion EnergyVirginia
Contracted Generation
Gas Distribution
Dominion EnergySouth
Carolina
Updated segment-level disclosure
Corporate and Other3
$12.7
$38.0
$5.6$1.5
$3.4$0.9
$14.0
Total
Tota
l de
bt
($B
)¹Se
gme
nt
Fin
anci
ng
en
titi
es
VEPCO DEGH DEO2
Questar Gas
PSNC
DESC Solar entities DEI
¹ Total long term debt, commercial paper (CP) outstanding, and DERI-demand notes. Excludes cash, financing leases, fair value hedge valuation, unamortized discount, premium and debt issuance costs, and estimated prepayments. Preliminary and unaudited as of 12/31/2019. See appendix page 49 for detailed schedule. 2 Expect Opco level debt issuance in 2020 3 Legacy SCANA Corp indebtedness expected to be reduced to zero in 2020 via maturities and liability management
Denotes SEC registrant
✓ ✓ ✓ ✓
✓
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Balance sheetContinued improvement in 2019
9
2016A 2017A 2018A 2019E
11.0%
CFO pre-WC / debt
Note:2016A—2018A as per Moody’s “as-adjusted” published metrics. 2019E represents internal estimate utilizing Moody’s methodology. See appendix page 46-47 for details
~14.5%
12.0%
14.0%
Pension
▪ ~55 basis points increase in discount rate would bring overall pension to fully funded basis
2018A 2019E
85%
92%
Overall funded status
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Capital expenditures2020 plan ($ billions)
10
Dominion EnergyVirginia
Gas Transmission &Storage
Gas Distribution Dominion EnergySouth Carolina
ContractedGeneration
Total
$1.0
$3.0
$0.9
$5.6
$2.4
$8.0
Maintenance¹
Note: Totals reflect rounding¹ Inclusive of maintenance, nuclear fuel, and environmental capex
Legend
$3.9
$1.4
$1.2
$0.9$0.5
$0.3$0.3
Growth
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Long-term debt issuance plan2020 ($ millions)
11
Issuance rangeScheduled debt
maturities³Net issuances
Dominion EnergyVirginia
Gas Transmission & Storage
Gas Distribution
DEI2
¹ Includes DEO Opco level financing; proceeds to retire intercompany debt, reduce parent-level short-term debt; 2 Includes SCANA Corp; ³ See slide 50 for details
$800—$1,000 $ — $800—$1,000
$400—$700 $700 ($300)—0
$1,800—$2,000¹ $100 $1,700—$1,900
$ — $ — $ —
$ — $50 ($50)
$2,300—$2,600 $2,271 $30—$330
Contracted Generation
▪ Common equity plans: $300M of DRIP▪ Excludes future opportunistic re-financings of existing short- or long-term debt
Dominion Energy South Carolina
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Atlantic Coast PipelineSelect updates
12
Financial update
Capex to date(total project)¹
Project-leveldebt
AFUDCequity rate
Expected EPS contribution: 2020
Expected EPS contribution: 2022²
(full-year in-service)
$3.4B
$1.8B
14%
~20—25 centsper share
“Mid- to high- teen” cents per share
¹ Excludes approximately $0.7B of capitalized AFUDC debt and equity² Assumes 50/50 debt/equity permanent capital structure at project-level; includes project-level interest expense, parent-level income taxes on equity earnings, and contribution from Supply Header
Unconsolidated,equity-method basis
Ownership
D48%
Agreed to acquire select marine LNG assets + 5% equity stake in ACP from Southern for total cash consideration
of $175MSO5%
Anchor shippers & volumes
Accounting
DUK 47%
Pro forma D 53%
No change(incl. SO)
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Key themes
13
Regulated + “like” earnings95%
~6%
$26B
16th
Affirmed
Earnings from:State-regulated utilities /
FERC-regulated assets serving utility customers
Five-year growth capital plan
(2019—23)
Consecutive quarter of meeting / exceeding midpoint of guidance
5%+ operating EPS growth post-20202.5% DPS growth¹
¹ Subject to Board approval
70%
25%
Year-over-year rate base growth
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
SafetyOSHA recordable incident rate¹
14
1.78
1.441.34 1.32
1.06 1.02 1.04 1.000.92 0.88
0.80
0.65 0.65 0.62
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Nu
mb
er o
f R
eco
rdab
les
per
1
00
Em
plo
yees
Eac
h W
ork
Yea
r
¹ Pro forma for SCANA and Questar
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Reducing our emissions profileCarbon and methane emission reductions
15
2005 2018
Carbon emissions (million metric tons)¹
74.3
39.3
47% reduction
¹ Pro forma for legacy SCANA generation assets (2005 and 2018)² Excludes legacy SCANA gas assets (DESC and PSNC)
Methane emissions (thousand metric tons)²
2010 2018
122.8
93.1
24% reduction
Nearly 2x better than industry
average
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Reducing our emissions profileCoal-fired generation
16
Coal-fired generation as percent ofcompany-wide generation output (MWh)¹
2005A 2019A
52%
12%
¹ Pro forma for legacy SCANA generation assets (2005 and 2019)² Company-wide investment base includes DEV, GT&S, Gas Distribution, and DESC rate base plus Cove Point net PP&E
Coal-fired generation as percent of company-wide investment base²
Coal-fired generation as percent ofcompany-wide generation capacity (MW)¹
2005A 2019A
20%
35%
~8%coal
~92%
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Net zero emissions by 2050Carbon and methane across electric and gas operations
17
Extend lives of carbon-free nuclear units
Promote conservation andcustomer energy efficiency
Enhance gas infrastructure leak
detection
Invest significantly in solar and offshore wind
Reduce coal-fired generation
Enhance electric grid forEV / renewables
Systematically replace legacy gas distribution lines
Progressive methane reduction targets65% by 2030 and 80% by 2040¹
Transportation: Electric school
buses
Transportation:LNG & Compressed
RNG
Agriculture: Renewablenatural gas
NET ZERO
¹ As compared to 2010 levels
Beyond Dominion Energy: Customer solutions
Supportive legislative and regulatory policies and broader investments across the economy
Test + deploytechnologies such as large-
scale energy storage & carbon capture
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Select ESG accolades
18
“Shareholder returns meannothing if a company’sworkers, customers,communities andenvironments aren’tconsidered, too. That's the reasoning underlying the third annual Just 100, a ranking of America's best corporate citizens”
“Dominion Energy is one of a small number of high-performing companies out of thousands
that were scored”
Climate
Water
A-
A
“Places the company in a category of leaders who manage carbon
emissions and address climate-related issues”
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
“Beyond Dominion Energy”
19
Electric school buses
Transportation Agriculture
Enhanced grid for EV
Marine LNGRenewable natural gas
“Beyond Dominion Energy”Providing our customers with solutions to reduce their environmental footprints
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Business updatesDominion Energy Virginia
20
Offshore wind
▪ 2.6 GW of wind generation off the coast of Virginia
▪ COP submission: End of 2020
▪ Complete permitting/commence construction: 2024
▪ Full in-service: End of 2026
▪ Utility asset with regulated cost recovery, subject to SCC approval
▪ ~$8B capex, primarily 2024+
▪ GTSA + legislation working through General Assembly
▪ CVOW pilot to achieve commercial operation late summer 2020
System growth
▪ 1.4% year-over-year sales growth (weather-normal)
▪ 34,000 new connects, up 10%
▪ 26 data centers, up 45%
▪ Summer peak load growth forecast (DomZone vs. Overall PJM):
▪ 10 year: 1.2% vs. 0.6%
▪ 15 year: 1.0% vs. 0.5%
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Business updatesDominion Energy Virginia
21
Solar
▪ 3,000MW of solar in development or in operation in Virginia by 2022:57% complete
▪ Second solar CPCN approval (US-4) in last twelve months
▪ Company-wide solar investment to date: ~$4B
▪ Expected solar investment through 2023: ~$3B
▪ Fourth largest utility-owner of solar in U.S.
Grid Transformation
▪ Phase two (~$500M) before Commission
▪ Expect decision in March 2020
▪ Automated metering, new customer information platform, and investments in grid resiliency and telecommunications
▪ Improved customer experience
▪ Protects system from climate-related risks
▪ Renewables integration
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Business updatesDominion Energy Virginia
22
Electric school buses
▪ Initial allotment of 50 buses complete by year-end
▪ 1,500 additional buses by 2025 at cost of ~$400M
▪ 13,000 buses within VA service territory
▪ Vehicle-to-grid technology: Up to 60MW of battery storage
▪ Legislation working through General Assembly
Other programs
▪ Electric transmission: Nearly $900M of capital investment in 2019
▪ Nuclear life-extension: Turkey Point (NEE) approval positive for industry
▪ Distribution undergrounding: 1,300 miles since program inception
▪ Pumped storage: On-going, early-stage planning
▪ Renewable-enabling quick-start generation
▪ Rural broadband
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Business updatesDominion Energy South Carolina, Gas Distribution, GT&S
23
RNG Marine LNGDominion Energy South Carolina Gas Distribution
GT&S: RNG GT&S: Marine LNG
Electric Gas
3-year customer CAGR
1.7%
3.2%▪ Strong growth
▪ Integration progress
▪ Excellent reliability
▪ 2020 electric rate case
2.6%
▪ Strong growth
▪ Infrastructure replacement
▪ Reliability investment
▪ Reducing emissions profile
UT & NC Segment
3-year customer CAGR
1.5%
▪ Two existing partnerships
▪ $700M partnership-level capital investment over ten years
▪ Dominion’s share: ~$450M
▪ A unit of captured methane equal to 25 units of CO2
▪ Strategy focused on helping customers reduce emissions profile
▪ ~$200M capital investment over next five-years
▪ Provides LNG as alternative to more-emitting fuel sources for marine and on-shore applications
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Business updatesAtlantic Coast Pipeline
24
Appalachian Trail Biological Opinion Buckingham County
Agency
Status
Expected resolution
U.S. Forest ServiceU.S. Fish and Wildlife
ServiceVA Air Control Board
Supreme Court oral argument: Feb 24
In process Evaluating alternatives
May/June 2020 1H 2020 2H 2020
Cost: ~$8B; In-line with high-end of original “judicial solution” guidance
Timing: Construction complete by year-end 2021, in-service early 2022
Note: Cost and timing estimates assume BiOp during 1H 2020¹
Summary
¹ See appendix page 33 for select permit resolution expectations
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Summary
25
✓ Achieved full-year safety results that are consistent with the record-setting performance of recent years
✓ Introduced a net zero emissions by 2050 target that accounts for carbon and methane emissions across both electric and gas operations
✓ Achieved weather-normalized operating earnings that met or exceeded the midpoint of our guidance for the 16th consecutive quarter
✓ Further improved credit metrics and successfully completed the restructuring of our operating segments
✓ Introduced 2020 operating EPS guidance that represents a five percent year over year increase to 2019¹
✓ Making significant progress across our capital investment programs to the benefit of customers
¹ Measured to guidance range midpoint
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements. 26
Appendix
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Operating earnings per shareTrack-record of successful execution
1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19
Guidancemidpoint
Weather normalized operating EPS vs. guidance
Upper endguidance
Lower endguidance
16 straight quarters of delivering results that meet or exceed midpoint
1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19
27
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Dominion EnergyOperating vs. reported earnings
28
Reportedearnings
(+/-) adjustments Operatingearnings
Trailing twelve quarters as of 4Q2019
$10.00
$1.86 $11.86
Illustrativeearnings
(+/-) adjustments Operatingearnings
Trailing twelve quarters as of 4Q19—Ex SCG merger adj.¹
$12.25
($0.39)
$11.86
Adjustments as % of operating
earnings: 16% including adjustments
related to SCANA merger
Illustrative adjustments as % of operating earnings: (3%)
¹ Illustrative analysis removes ~$2.4B in merger and integration costs, primarily attributable to customer refunds and VRP costs, from reported earnings
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Adjustments to reported earningsPre-tax drivers
29
SCANA merger Power Generation &Power Delivery
Other¹ Pre-tax total
Note: See page 8 of the fourth quarter 2019 Earnings Release Kit for supporting information¹ Includes net gain on nuclear decommissioning trust funds and reduction of coal ash pond retirement obligations as a result of recent Virginia legislation
Full-year 2019
$1.4B
In-line with merger expectations $0.5B ($0.3B)
$2.5B
Period expense treatment under GTSA—Retirement of generating
units and automated meters
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
EnvironmentalGeneration by fuel type
30
Electric generation mix (MWH)
2005
Coal
Nuclear
Natural Gas
Petroleum
Biomass, Hydro, Solar, Wind
2005 2018
2018 2019
2019
52%
36%
7%
4%
1%
17%
39%
39%
<1%
5%
12%
42%
42%
0%
5%
Note: 2005 and 2018 historical data pro forma for SCANA. All data excludes Bath County and Fairfield pumped storage
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
EnvironmentalGeneration portfolio
31
~27,100MW
Total by fuel
40%
22%
20%
10%
8%
2019 owned electric generation capacity (MW)
Total by segment
~27,100MW
DE Virginia
DE South Carolina
Contracted Gen
Solar portfolio
Solar~1,800
MW
Contracted Gen
DE VA – PPA
69%
19%
12%
69%
20%
11%DE VA – Rate base
Natural gas
Nuclear
Coal
Biomass, Hydro, Solar, Wind
Petroleum
Note: Excludes Bath County and Fairfield pumped storage and third party PPAs and NUGs
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
EnvironmentalSolar portfolio
Approximate values In service In development Total
Virginia 600 MW 1,300 MW 1,900 MW
Rest of U.S. 1,200 MW — 1,200 MW
Total 1,800 MW 1,300 MW 3,100 MW
¹ Includes North Carolina² Excludes solar facilities placed in service before July 2018; includes wind and solar PPAs with VEPCO; includes CVOW wind project
Capacity summary: By geography
Capacity summary: By segment
Approximate values In service In development Total
Dominion Energy Virginia¹ 1,250 MW 1,100 MW 2,350 MW
Contracted Generation 550 MW 200 MW 750 MW
Total 1,800 MW 1,300 MW 3,100 MW
~57% of goal of 3,000 MW in service or in
development in Virginia by 2022²
32
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Atlantic Coast Pipeline
33
Note: Construction and/or tree felling recommencement subject to FERC review. Project construction activities, schedules and costs are subject to uncertainty due to permitting and or work delays (including due to judicial or regulatory action), abnormal weather and other conditions that could result in cost or schedule modifications in the future which could result in a material impact to Dominion Energy’s cash flows, financial position and/or results of operations.
Reflects judicial solution to Appalachian Trail crossing
Permit/authorization Agency Current statusAssumed
resolution (timing)
Biological OpinionU.S. Fish & Wildlife Service
(USFWS)Vacated
(July 2019)Reissuance(1H 2020)
Nationwide 12 PermitU.S. Army Corps of Engineers
(USACE)Voluntarily remanded
(Jan 2019)Reissuance(1H 2020)
Blue Ridge crossingU.S. National Park Service
(NPS)Voluntarily remanded
(Jan 2019)Reissuance(2H 2020)
Forest Service crossing
AT crossing: SCOTUSVacated
(Dec 2018)
SCOTUS decision(no later than
6/2020)
Non-AT crossing:U.S. Forest Service (USFS)
Vacated(Dec 2018)
Reissuance(2H 2020)
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
State utility customers
34
DEVirginia2.6M39%
DESouth Carolina
1.1M17%
Gas Distribution3.0M44%
‘17-’19 CAGRCustomers
12/31/2019 (M)
DE Virginia 1.1% 2.6
DE South Carolina 2.2% 1.1
Electric 1.7% 0.7
Gas 3.2% 0.4
Gas Distribution 1.5% 3.0
UT/ID/WY 2.6% 1.1
NC 2.6% 0.6
OH 0.2% 1.2
WV (0.2%) 0.1
Total customers 1.4% 6.8
State summarySegment summary as of 12/31/2019
6.8M state utility customers
Note: Figures may not sum due to rounding
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Estimated rate base growth in 2019¹$ billions
35
Note: Gas Distribution and DEV represent estimated rate base as of 12/31/19; DESC and Gas Transmission & Storage represent estimated rate base as of 9/30/2019¹ See appendix slides 36-40 for details and assumptions² Includes D share of ACP, Supply Header, Iroquois, and jurisdictional Cove Point LNG and Pipeline; excludes Cove Point export and liquefaction ³ Includes NND4 See page 62 of March 25, 2019 investor day materials
~$48B+~6%
vs. 20194
Dominion Energy Virginia
50%$23.8B
Gas Transmission& Storage²
16%$7.8B
Gas Distribution16%
$7.7B
Dominion Energy South Carolina³
18%$8.4B
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Rate base($B)
Summary
36
VA base / Other
Common equity %
Allowed ROE
Electric Transmission
rider
Legacy A6 riders
Dominion Energy
North Carolina
$13.51
52.0%6 52.0%652.1%7 52.0%8
9.2%10 9.2% - 10.2%11.4%11 9.75%8
$4.43$4.42 $1.14
Notes:1 Estimated 2019 end of period rate base inclusive of non-jurisdictional (wholesale/retail contracts) and environmental rate base2 Estimated 2019 end of period rate base for Virginia’s transmission rider3 Estimated 2019 end of period rate base for legacy A6 riders: Bear Garden, VCHEC, Warren County, Biomass conversions, Brunswick County, Greensville County, Strategic Underground, and US-2 solar4 Rate base authorized by the NCUC in DENC’s 2019 base rate case. This includes NC’s allocated portion of total system generation, transmission, and distribution rate base5 Estimated 2019 end of period rate base for other A6 solar, wind, nuclear, pumped storage and grid modernization riders6 Year-end 2019 DEV equity ratio7 2018 equity ratio per the DEV FERC Form 18 Equity ratio and ROE authorized by the NCUC in DENC’s 2019 base rate case9 Weighted-average10 ROE authorized by the SCC in DEV’s 2019 ROE proceeding11 Includes 50 bps RTO adder
Customers 2.5M —— 0.1M
Total
$23.8
52.0%9
9.75%9
2.6M
Dominion Energy Virginia
Other A6 riders
52.0%6
9.2%
$0.45
—
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Rate base1
($B)
Legacy A6 generation riders
37
Bear Garden
Common equity %2
Allowed ROE3
Stats
VCHECWarren County
Biomass
$0.3
52.0% 52.0%52.0% 52.0%
10.2% 10.2%10.2% 9.2%
622 MW 610 MW 153 MW
$0.6$1.1 $0.1
1,370 MW
Greensville
$1.0
52.0%
9.2%
1,588 MW
Dominion Energy Virginia
Brunswick
52.0%
10.2%
1,376 MW
$0.7
US-2 Solar
$0.1
52.0%
9.2%
56 MW
# homespowered
~146,000 ~342,500~150,000 ~38,000 ~400,000~340,000 ~14,000
Notes:1 Estimated 2019 end of period rate base for Virginia Jurisdiction, excludes SUP rider of approximately $0.4B rate base2 Year-end 2019 DEV equity ratio3 ROE authorized by the SCC in DEV’s 2019 ROE proceeding; includes adders where applicable
Total
$3.9
52.0%
9.2%-10.2%
5,775 MW
~1,430,000
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Summary
38
DETI
Underground Storage
(bcf)
Rate base($B)3
Annual capacity (Dth/d)
QuestarPipelines1 DECG
CP LNG and Pipeline
% contracted demand
Iroquois
756 131 —— —
$3.2 $1.0 $0.3$0.5 $0.64
90% 95% 90%99% 99%
8,740,000 7,880,000 810,000 1,600,000² 1,800,000
Total
8875
$5.6
94%
20,830,000
Notes:1 Includes Questar Pipeline, Overthrust Pipeline and 100% White River Hub, LLC; Dominion Energy owns 50% of White River Hub, LLC2 Dominion Energy owns 50%, represent 100% of the asset3 As of 9/30/20194 Includes FERC jurisdictional import and transmission facilities5 Not inclusive of owned utility underground storage at DEO which would add ~170 Bcf
Gas Transmission & Storage
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Summary
39
Notes:¹ Weighted average of UT, WY, and Wexpro (which is 100% regulatory equity capitalized) ² DEWV authorized equity capitalization of 42.34%, DEWV PREP earns on authorized 48.5% ³ Rate base weighted average
Ohio
Customers
Authorized equity %
Allowed ROE
Utah and Wyoming
West Virginia Total
1.2M 1.1M 3.0M0.6M
North Carolina
0.1M
$3.7 $2.2 $7.7$1.5 $0.2
51.3% 62.1%¹ 54.4%³52.0% 45.9%²
10.4% 9.9%¹ 9.7% 9.5% 10.1%³
Rate base($B)
Gas Distribution
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Dominion Energy South CarolinaSummary
Notes:¹ Retail Portion ² As of September 30, 2019 3 $2.8B Net of amortization, DTL and DTA 4 Rate base weighed average
DESC:Electric¹
DESC:Gas
DESC:NND¹
Total
0.7M 0.4M 1.1M—
$5.5 $0.7 $8.4$2.23
52.18% 48.54% 52.81% 52.04%4
Customers
Authorized equity %
Allowed ROE
Ratebase2
($B)
10.25% 10.25% 9.90% 10.16%4
Rate base2
($B)
40
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Contracted Generation2020 Millstone hedge position
Millstone hedging as of January 2020
15.4M MWh in
2020
57% long-term contracted8.8M MWh
$49.9927% hedged4.2M MWh
$39.55
16% open2.4M MWh
~85% of 2020 volumes de-risked at volume weighted average price of $46.62
41
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
WeatherAfter-tax impact ($M)
42
Dominion Energy Virginia2
Dominion Energy South Carolina3
Gas Distribution4
1 The effects on earnings from differences in weather compared to normal and compared to prior periods are measured using base rate revenue. This schedule does not reflect the O&M expenditures for restoring service associated with outages caused by major storms. 2 Dominion Energy Virginia electric utility operations 3 Dominion Energy South Carolina electric and gas utility operations 4 Comprised of Dominion Energy Ohio, Dominion Energy WV, Dominion Energy UT/WY/ID (Questar Gas), and PSNC. Note: Dominion Energy UT/WY/ID, PSNC and DE SC (Gas) have decoupling mechanisms that minimize or completely eliminate weather impacts. Figures may not sum to do rounding
Total
Q1
($33) $5 $38 $4 $14
(18) 13 7 2 4
(0) (1) (1) 0 (2)
($50) $17 $43 $6 $16
Q2 Q3 Q4 2019
Ve
rsu
s n
orm
al¹
Ve
rsu
s p
rio
r ye
ar¹
Dominion Energy Virginia2
Dominion Energy South Carolina3
Gas Distribution4
Total
Q1
($25) ($4) $23 ($8) ($15)
- - - - -
0 (2) (1) (1) (3)
($25) ($6) $22 ($9) ($18)
Q2 Q3 Q4 2019
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
WeatherDegree days
43
Note: 2018 excludes legacy SCANA entities
Quarter ended 12/31 12 months ended 12/31
2019 2018 2019 2018
Actual 1,217 1,302 3,259 3,608
Normal 1,251 1,244 3,527 3,508
Actual 83 129 2,031 2,019
Normal 56 51 1,682 1,663
Actual 481 - 1,179 -
Normal 495 - 1,337 -
Actual 39 - 951 -
Normal 11 - 818 -
Actual 481 - 1,179 -
Normal 495 - 1,337 -
Actual 2,211 2,154 5,501 4,672
Normal 2,189 2,189 5,569 5,569
Actual 1,909 2,060 5,355 5,693
Normal 1,908 1,929 5,513 5,553
Actual 1,131 - 2,942 -
Normal 1,224 - 3,197 -
Heating
Heating
Cooling
Dominion
Energy Virginia
Dominion
Energy South
Carolina
Heating
Cooling
Ele
ctri
cG
as
SC
UT / WY / ID
OH / WV
NC
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeCredit ratings
44
Dominion Energy, Inc. Moody’s S&P Fitch
Corporate/Issuer Baa2 BBB+ BBB+
Senior Unsecured Debt Securities Baa2 BBB BBB+
Junior Subordinated Notes Baa3 BBB BBB
Enhanced Junior Subordinated Notes Baa3 BBB- BBB-
Preferred Stock Ba1 BBB- BBB-
Short-Term/Commercial Paper P-2 A-2 F2
Outlook Stable Stable Stable
Virginia Electric and Power Company Moody’s S&P Fitch
Corporate/Issuer A2 BBB+ A-
Senior Unsecured Debt Securities A2 BBB+ A
Short-Term/Commercial Paper P-1 A-2 F2
Outlook Stable Stable Stable
Dominion Energy Gas Holdings, LLC Moody’s S&P Fitch
Corporate/Issuer Baa1 BBB+ BBB+
Senior Unsecured Debt Securities Baa1 BBB+ BBB+
Short-Term/Commercial Paper P-2 A-2 F2
Outlook Stable Stable Stable
Questar Gas Moody’s S&P Fitch
Corporate/Issuer A3 BBB+ A-
Senior Unsecured Debt Securities A3 BBB+ A
Short-Term/Commercial Paper P-2 A-2 F1
Outlook Stable Stable Stable
Dominion Energy Questar Pipeline, LLC Moody’s S&P Fitch
Corporate/Issuer A3 BBB+ N/A
Senior Unsecured Debt Securities A3 BBB+ N/A
Outlook Stable Stable N/A
Note: A securities rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeCredit ratings (cont’d)
45
DESC Moody’s S&P Fitch
Corporate/Issuer Baa2 BBB+ BBB
First Mortgage Bonds Baa1 A A-
Short-Term/Commercial Paper P-2 A-2 F2
Outlook Stable Stable Positive
PSNC Moody’s S&P Fitch
Corporate/Issuer Baa1 BBB+ BBB
Senior Unsecured Debt Securities Baa1 BBB+ BBB+
Outlook Stable Stable Positive
SCANA Corporation Moody’s S&P Fitch
Corporate/Issuer Baa3 BBB+ BBB-
Senior Unsecured Debt Securities Baa3 BBB BBB-
Outlook Stable Stable Positive
Note: A securities rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements. 46
DenominatorSource: 10K
Consolidated Balance Sheetunless otherwise noted
Net cash provided by operating activities
(-) Changes in working capital
(-) Capitalized interest (Note 2, Property, Plant and Equipment)
(+) Depreciation component of operating leases (Note 15. Leases)
(+) Interest expense on junior subordinated notes x 25% (Note 18. Long Term Debt)
(-) Interest expense on preferred equity units treated as debt
(+) Other one time adjustments
Total CFO pre-WC
Securities due within one year
(+) Credit facility borrowings
(+) Short-term debt
(+) Total long-term debt
(+) Unamortized discount, premium and issuance costs, net (Note 18. Long Term Debt)
(+) Operating lease adjustment (NPV of future lease payments)
(+) Ownership-level percent of credit facility draw at Atlantic Coast Pipeline (during guaranteed period)
(+) Pension liability
(+) Perpetual Preferred Stock x 50%
(-) Junior subordinated notes x 25%
Total debt
NumeratorSource: 10K
Consolidated Statements of Cash Flow
unless otherwise noted
Fixed incomeCompany-modeled CFO pre-WC to debt
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeCompany-modeled CFO pre-WC 2019 adjustments ($ billions)
47
CFO pre-WC (+) SCANA merger-relatedexpenses
(+) NUG contract expense Adjusted CFO pre-WC
$0.3 $0.1$5.7
$6.1
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of liquidity position ($ billions, as of Dec 31, 2019)
48
Totalcommitedbank lines
(-)Commercial paperoutstanding / LOC¹
(=)Total available
capacity
(+)Cash and short-terminvestment on hand²
(=)Total
liquidity available³
¹ Includes commercial paper of $836M and letters of credit of $89M 2 Represents aggregate collected cash balances; not ledger balances per financial statements 3 Does not include liquidity impacts from Dominion Energy Reliability Investment program (DERI)
$6.0
($0.9)
$5.1 $5.2$0.1
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Segment Financing Entity Description Maturity Weighted Avg. Rate Short-term at 12/31/2019 Long-term at 12/31/2019
DE Virginia VEPCO Unsecured Senior Notes, fixed rates 2022-2049 4.27% -$ 11,789$
DE Virginia VEPCO Tax-Exempt Financings, fixed rates 2032-2041 2.02% - 625
DE GT&S DEGH Unsecured Senior Notes, variable rate 2021 2.49% - 500
DE GT&S DEGH Unsecured Senior Notes, fixed rates 1 2020-2049 3.44% 700 3,931
DE GT&S DEQP Unsecured Senior Notes, fixed rates 2028-2041 4.23% - 430
DE Gas Dist QGC Unsecured Senior Notes, fixed rates 2024-2051 4.25% - 750
DE Gas Dist PSNC Senior Debentures and Notes, fixed rates 2020-2047 5.05% 100 600
DE SC DESC First Mortgage Bonds, fixed rates 2021-2065 5.42% - 3,267
DE SC DESC Tax-Exempt Financing, variable rate 2038 1.65% - 35
DE SC DESC Tax-Exempt Financings, fixed rates 2028-2033 3.90% - 54
DE SC DESC Other Long-term Debt, fixed rates 2027-2070 3.69% - 1
DE SC GENCO Tax-Exempt Financing, variable rate 2038 1.65% - 33
DE C Gen DGI sub Secured Senior Notes, fixed rate 2042 4.82% 15 330
DE C Gen DGI sub Term Loans, variable rates 2023-2024 4.24% 35 492
DE C Gen DGI sub Tax-Exempt Financing, fixed rate 2033 1.70% - 27
Corp & Other DEI Unsecured Senior Notes, variable rates 2020 2.31% 300 -
Corp & Other DEI Unsecured Senior Notes, fixed rates 2 2021-2049 4.15% - 7,688
Corp & Other DEI Unsecured Junior Subordinated Notes:
Corp & Other DEI Fixed rates 2020-2024 3.01% 1,000 1,950
Corp & Other DEI Payable to Affil iated Trust, fixed rate 2031 8.40% - 10
Corp & Other DEI Enhanced Junior Subordinated Notes, variable rates 3 2066 4.41% 397 -
Corp & Other DEI Enhanced Junior Subordinated Notes, fixed rates 2054-2076 5.48% - 1,485
Corp & Other SCANA Unsecured Medium Term Notes, fixed rates 3 2020-2022 5.06% 508 -
Corp & Other SCANA Unsecured Senior Notes, variable rate 3 2034 2.61% 66 -
Total Principal Amount 3,121$ 33,997$
Fair Value Hedge Valuation - 4
Unamortized Discount, Premium and Debt Issuance Costs, net (7) (262)
Finance leases 29 105
Estimated mandatory prepayments based on estimated cash flows in excess of debt service 20 (20)
Total Debt 3,163$ 33,824$
Fixed incomeSchedule of long-term debt ($ millions, preliminary & unaudited)
49
¹ Includes foreign currency remeasurement assignments 2 Includes debt previously issued by CNG ³ Includes debt that will be redeemed prior to stated maturity and is therefore presented within current liabilities
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of debt maturities ($ millions, as of Feb. 2020)
50
¹ Early redemption date
Financing
Due Date Entity DE Virginia DE GT&S DE Gas Dist DE SC DE C Gen Corp & Other Total
2020
2006 Series A Enhanced Jr Subordinated Notes (variable) 02/18/20 1 DEI - - - - - 111 111
2006 Series B Enhanced Jr Subordinated Notes (variable) 02/18/20 1 DEI - - - - - 286 286
2007 Senior Notes (variable) 03/02/20 1 SCANA - - - - - 66 66
4.75% Medium Term Notes 03/05/20 1 SCANA - - - - - 183 183
4.125% Medium Term Notes 03/05/20 1 SCANA - - - - - 155 155
6.54% Private Placement Senior Notes 03/30/20 PSNC - - 100 - - - 100
6.25% Medium Term Notes 04/01/20 SCANA - - - - - 170 170
2.579% Junior Subordinated Notes 07/01/20 DEI - - - - - 1,000 1,000
2.80% 2015 Series A Senior Notes 11/15/20 DEGH - 700 - - - - 700
2017 Series E Private Placement Sr. Notes (variable) 12/01/20 DEI - - - - - 300 300
Sinks of various debt obligations multiple multiple - - - - 50 - 50
2020 Total - 700 100 - 50 2,271 3,121
2021
4.59% Private Placement Senior Notes 02/14/21 PSNC - - 150 - - - 150
4.104% Junior Subordinated Notes 04/01/21 DEI - - - - - 550 550
2018 Series A Senior Notes (variable) 06/15/21 DEGH - 500 - - - - 500
2.715% Junior Subordinated Notes 08/15/21 DEI - - - - - 700 700
2.0% 2016 Series C Senior Notes 08/15/21 DEI - - - - - 400 400
3.5% First Mortgage Bonds 08/15/21 DESC - - - 3 - - 3
3.22% Private Placement First Mortgage Bonds 10/18/21 DESC - - - 30 - - 30
Sinks of various debt obligations multiple multiple - - - - 52 - 52
2021 Total - 500 150 33 52 1,650 2,385
2022
2.75% 2017 Series B Senior Notes 01/15/22 DEI - - - - - 400 400
2.95% 2012 Series A Senior Notes 01/15/22 VEPCO 450 - - - - - 450
3.45% 2010 Series A Senior Notes 09/01/22 VEPCO 300 - - - - - 300
2.75% 2012 Series B Senior Notes 09/15/22 DEI - - - - - 350 350
Sinks of various debt obligations multiple multiple - - - - 53 - 53
2022 Total 750 - - - 53 750 1,553
Dominion Energy, Inc. & Subsidiaries
Segment
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of debt maturities continued ($ millions, as of Feb. 2020)
51
² Excludes finance leases
Financing
Due Date Entity DE Virginia DE GT&S DE Gas Dist DE SC DE C Gen Corp & Other Total
2023
2.45% 2019 Series B Private Placement Senior Notes 01/15/23 DEI - - - - - 1,000 1,000
2.75% 2013 Series C Senior Notes 03/15/23 VEPCO 700 - - - - - 700
2.875% 2016 Series C Senior Notes 06/15/23 DEGH - 250 - - - - 250
3.55% 2013 Series B Senior Notes 11/01/23 DEGH - 400 - - - - 400
2016 Term Loan (variable) (SBL Holdco) multiple DGI Sub - - - - 245 - 245
Sinks of various debt obligations multiple multiple - - - - 31 - 31
2023 Total 700 650 - - 276 1,000 2,626
2024
3.45% 2014 Series A Senior Notes 02/15/24 VEPCO 350 - - - - - 350
3.496% 2017 Series C Senior Notes 03/15/24 DEI - - - - - 300 300
3.071% Junior Subordinated Notes 08/15/24 DEI - - - - - 700 700
2.50% 2019 Series A Senior Notes 11/15/24 DEGH - 600 - - - - 600
2.98% Series A Private Placement Senior Notes 12/01/24 QGC - - 40 - - - 40
3.60% 2014 Series B Senior Notes 12/15/24 DEGH - 450 - - - - 450
2017 Term Loan (variable) (Dominion Solar Projects III) multiple DGI Sub - - - - 164 - 164
Sinks of various debt obligations multiple multiple - - - - 17 - 17
2024 Total 350 1,050 40 - 181 1,000 2,621
Total 2 1,800$ 2,900$ 290$ 33$ 612$ 6,671$ 12,306$
Dominion Energy, Inc. & Subsidiaries
Segment
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of change in capitalization ($ millions)
52
Change in debt (long-term plus securities due in one year)
Balance as of December 31, 2018 $38,841
Issuances:
DEI 2019 Series A 4.60% Senior Notes due 2049 400
DEI 2019 Series B 2.45% Private Placement Senior Notes due 2023 1,000
DEI 2018 Series B 4.25% Senior Notes (Reopen) due 2028 200
VEPCO 2019 Series A 2.875% Senior Notes due 2029 500
VEPCO 2019 Series B 3.30% Senior Notes due 2049 550
DEGH 2019 Series A 2.50% Senior Notes due 2024 600
DEGH 2019 Series B 3.00% Senior Notes due 2029 600
DEGH 2019 Series C 3.90% Senior Notes due 2049 300
DEQC 2019 364-Day Term Loan (variable) due 2020 3,000
Total issuances $7,1501
Maturities:
DEI 2017 Series A 1.875% Senior Notes due 2019 (400)
DEI 2017 Series D (variable) Private Placement Senior Notes due 2019 (500)
DEI 2016 Series B 1.60% Senior Notes due 2019 (500)
DEI 2016 2.962% Jr Subordinated Notes due 2019 (550)
¹ Excludes $1.4 billion of 2016 Series A-1 and A-2 Remarketable Subordinated Notes that were remarketed as Junior Subordinated Notes in June 2019. Also excludes $225 million of certain tax-exempt financings that were remarketed in May and October 2019
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of change in capitalization ($ millions)
53
Change in debt (long-term plus securities due in one year)
Maturities (cont’d):
DEI 2009 Series A 5.20% Senior Notes due 2019 (500)
DEI 2006 Series A (variable) Enhanced Jr Subordinated Notes due 2066 2 (12)
DEI 2006 Series B (variable) Enhanced Jr Subordinated Notes due 2066 2 (13)
VEPCO 2009 Series A 5.00% Senior Notes due 2019 (350)
VEPCO 2009 Series A 5.00% EDA Chesterfield County Revenue Bonds due 2023 2 (40)
DEGH 2014 Series A 2.50% Senior Notes due 2019 2 (450)
DEM 2016 Term Loan (variable) due 2019 2 (300)
DEM 2018 Revolving Credit Agreement (variable) due 2021 2 (73)
DECP 2018 Term Loan (variable) due 2021 2 (3,000)
DEQC 2019 364-Day Term Loan (variable) due 2020 2 (3,000)
DSP III 2017 Term Loan (variable) due 2024 (22)
ESL 2018 4.82% Senior Secured Notes due 2042 (17)
SBL Holdco 2016 Term Loan (variable) due 2023 (33)
SCANA Credit Agreement (variable) due 2020 2 (40)
SCANA 6.25% Medium Term Notes due 2020 2 (80)
SCANA 4.75% Medium Term Notes due 2021 2 (117)
2 Repaid, redeemed or purchased through tender offers, prior to stated maturity date
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of change in capitalization ($ millions)
54
Change in debt (long-term plus securities due in one year)
Maturities (cont’d)
SCANA 4.125% Medium Term Notes due 2022 2 (95)
SCANA 2007 Senior Notes (variable) due 2034 (4)
DESC First Mortgage Bonds 3.50% Series due 2021 2 (297)
DESC First Mortgage Bonds 4.25% Series due 2028 2 (347)
DESC First Mortgage Bonds 4.35% Series due 2042 2 (381)
DESC First Mortgage Bonds 4.10% Series due 2046 2 (375)
DESC First Mortgage Bonds 4.50% Series due 2064 2 (323)
GENCO 5.49% Senior Secured Notes due 2024 2 (40)
Total Maturities (11,859)¹
Other
Long-term debt outstanding at closing of SCANA Combination 3 6,762
Change in Finance Leases 95
Change in Foreign Currency Remeasurement Adjustment (6)
Change in Fair Value Hedges, Net Discount/Premium and Debt Issuance Costs 3
Other – rounding 1
Total Other 6,855
Balance as of December 31, 2019 $ 36,987
¹ Excludes $1.4 billion of 2016 Series A-1 and A-2 Remarketable Subordinated Notes that were remarketed as Junior Subordinated Notes in June 2019. Also excludes $225 million of certain tax-exempt financings that were remarketed in May and October 2019.2 Repaid, redeemed or purchased through tender offers, prior to stated maturity date 3 Represents SCANA's principal amount of outstanding long-term debt at the closing of the SCANA Combination. For more information, see Note 3 to the forthcoming Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended Dec 31, 2019
Please refer to page 2 for risks and uncertainties related to projections and forward looking statements.
Fixed incomeSchedule of change in capitalization ($ millions)
55
Change in shareholders’ equity¹
Balance as of December 31, 2018 $22,048
Net change in preferred stock 2,387
Net change in common stock 11,236
Net change in AOCI (93)
Retained earnings (1,553)
Net change in common shareholder’s equity 11,977
Noncontrolling interests 98
Net change in equity 12,075
Balance as of December 31, 2019 $34,123
Shareholders’ equity
¹ Reflects the acquisition of SCANA and the public interest in Dominion Energy Midstream and the sale of a 25% interest in Cove Point as well as the issuance of preferred stock